Financhill
Buy
55

CHTR Quote, Financials, Valuation and Earnings

Last price:
$362.59
Seasonality move :
5.66%
Day range:
$351.89 - $363.57
52-week range:
$236.08 - $415.27
Dividend yield:
0%
P/E ratio:
10.37x
P/S ratio:
0.96x
P/B ratio:
3.30x
Volume:
1.1M
Avg. volume:
1.1M
1-year change:
22.78%
Market cap:
$51.5B
Revenue:
$55.1B
EPS (TTM):
$34.96
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $48.1B $51.7B $54B $54.6B $55.1B
Revenue Growth (YoY) 5.1% 7.45% 4.53% 1.08% 0.88%
 
Cost of Revenues $26.9B $28.2B $24.5B $24.6B $24.3B
Gross Profit $21.2B $23.5B $29.5B $30B $30.8B
Gross Profit Margin 44.07% 45.39% 54.63% 54.88% 55.87%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3B $3.3B $4.1B $4.3B $4.4B
Other Inc / (Exp) -$313M -$430M -$225M -$464M -$514M
Operating Expenses $12.7B $12.6B $17.3B $17.5B $17.5B
Operating Income $8.5B $10.9B $12.2B $12.5B $13.2B
 
Net Interest Expenses $3.8B $4B $4.6B $5.2B $5.2B
EBT. Incl. Unusual Items $4.3B $6.4B $7.5B $6.9B $7.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $626M $1.1B $1.6B $1.6B $1.6B
Net Income to Company $3.7B $5.3B $5.8B $5.3B $5.9B
 
Minority Interest in Earnings -$454M -$666M -$794M -$704M -$770M
Net Income to Common Excl Extra Items $3.2B $4.7B $5.1B $4.6B $5.1B
 
Basic EPS (Cont. Ops) $15.85 $25.34 $31.30 $30.54 $35.53
Diluted EPS (Cont. Ops) $15.40 $24.47 $30.74 $29.99 $34.97
Weighted Average Basic Share $203.3M $183.7M $161.5M $149.2M $143.1M
Weighted Average Diluted Share $209.3M $193M $164.4M $152M $145.4M
 
EBITDA $17.9B $19.8B $20.9B $20.7B $21.4B
EBIT $8.2B $10.4B $12B $12B $12.7B
 
Revenue (Reported) $48.1B $51.7B $54B $54.6B $55.1B
Operating Income (Reported) $8.5B $10.9B $12.2B $12.5B $13.2B
Operating Income (Adjusted) $8.2B $10.4B $12B $12B $12.7B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.6B $13.2B $13.7B $13.7B $13.9B
Revenue Growth (YoY) 7.34% 4.66% 3.5% 0.27% 1.57%
 
Cost of Revenues $7B $7B $2.6B -$475M -$555M
Gross Profit $5.7B $6.3B $11.1B $14.2B $14.5B
Gross Profit Margin 44.87% 47.36% 80.94% -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $758M $976M $1.4B -- --
Other Inc / (Exp) $123M $91M -$149M -$279M -$134M
Operating Expenses $3.2B $3.3B $7.9B $11B $11B
Operating Income $2.5B $3B $3.2B $3.2B $3.5B
 
Net Interest Expenses $965M $1B $1.2B $1.3B $1.3B
EBT. Incl. Unusual Items $1.7B $2.1B $1.8B $1.6B $2B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $254M $224M $419M $406M $370M
Net Income to Company $1.4B $1.8B $1.4B $1.2B $1.7B
 
Minority Interest in Earnings -$155M -$224M -$189M -$171M -$210M
Net Income to Common Excl Extra Items $1.2B $1.6B $1.2B $1.1B $1.5B
 
Basic EPS (Cont. Ops) $6.33 $9.17 $7.79 $7.23 $10.32
Diluted EPS (Cont. Ops) $6.05 $8.93 $7.69 $7.07 $10.10
Weighted Average Basic Share $196.9M $175.5M $153.4M $146.3M $142.1M
Weighted Average Diluted Share $202.9M $180.2M $155.7M $150.4M $145M
 
EBITDA $5B $5.4B $5.2B $5.1B $5.5B
EBIT $2.6B $3.1B $3B $3B $3.3B
 
Revenue (Reported) $12.6B $13.2B $13.7B $13.7B $13.9B
Operating Income (Reported) $2.5B $3B $3.2B $3.2B $3.5B
Operating Income (Adjusted) $2.6B $3.1B $3B $3B $3.3B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $48.1B $51.7B $54B $54.6B $55.1B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $26.9B $28.2B $26.3B $23.7B $23.4B
Gross Profit $21.2B $23.5B $27.8B $30.9B $31.7B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3B $3.3B $4.1B -- --
Other Inc / (Exp) -$313M -$430M -$225M -$464M -$514M
Operating Expenses $12.7B $12.6B $15.5B $18.4B $18.5B
Operating Income $8.5B $10.9B $12.2B $12.5B $13.2B
 
Net Interest Expenses $3.8B $4B $4.6B $5.2B $5.2B
EBT. Incl. Unusual Items $4.3B $6.4B $7.5B $6.9B $7.5B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $626M $1.1B $1.6B $1.6B $1.6B
Net Income to Company $3.7B $5.3B $5.8B $5.3B $5.9B
 
Minority Interest in Earnings -$454M -$666M -$794M -$704M -$770M
Net Income to Common Excl Extra Items $3.2B $4.7B $5.1B $4.6B $5.1B
 
Basic EPS (Cont. Ops) $15.97 $25.56 $31.31 $30.54 $35.55
Diluted EPS (Cont. Ops) $15.44 $24.83 $30.77 $30.02 $34.96
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $17.9B $19.8B $20.9B $20.7B $21.4B
EBIT $8.2B $10.4B $12B $12B $12.7B
 
Revenue (Reported) $48.1B $51.7B $54B $54.6B $55.1B
Operating Income (Reported) $8.5B $10.9B $12.2B $12.5B $13.2B
Operating Income (Adjusted) $8.2B $10.4B $12B $12B $12.7B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $51.7B $54B $54.6B $55.1B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $28.2B $26.3B $23.7B $23.4B --
Gross Profit $23.5B $27.8B $30.9B $31.7B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $3.3B $2.3B $946M $920M --
Other Inc / (Exp) -$430M -$225M -$464M -$514M --
Operating Expenses $12.6B $15.5B $18.4B $18.5B --
Operating Income $10.9B $12.2B $12.5B $13.2B --
 
Net Interest Expenses $4B $4.6B $5.2B $5.2B --
EBT. Incl. Unusual Items $6.4B $7.5B $6.9B $7.5B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1B $1.6B $1.6B $1.6B --
Net Income to Company $5.3B $5.8B $5.3B $5.9B --
 
Minority Interest in Earnings -$666M -$794M -$704M -$770M --
Net Income to Common Excl Extra Items $4.7B $5.1B $4.6B $5.1B --
 
Basic EPS (Cont. Ops) $25.56 $31.31 $30.54 $35.55 --
Diluted EPS (Cont. Ops) $24.83 $30.77 $30.02 $34.96 --
Weighted Average Basic Share $734.8M $646.1M $596.9M $572.3M --
Weighted Average Diluted Share $772.3M $657.9M $607.9M $581.6M --
 
EBITDA $19.8B $20.9B $20.7B $21.4B --
EBIT $10.4B $12B $12B $12.7B --
 
Revenue (Reported) $51.7B $54B $54.6B $55.1B --
Operating Income (Reported) $10.9B $12.2B $12.5B $13.2B --
Operating Income (Adjusted) $10.4B $12B $12B $12.7B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1B $601M $645M $709M $459M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5B $2.6B $2.9B $3B $3.1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $369M $386M $451M $458M $677M
Total Current Assets $3.9B $3.6B $4B $4.1B $4.2B
 
Property Plant And Equipment $34.4B $34.3B $36B $39.5B $42.9B
Long-Term Investments -- -- -- -- --
Goodwill $29.6B $29.6B $29.6B $29.7B $29.7B
Other Intangibles $72.9B $71.4B $70.1B $69.1B $68.4B
Other Long-Term Assets $3.4B $3.6B $4.8B $4.7B $4.8B
Total Assets $144.2B $142.5B $144.5B $147.2B $150B
 
Accounts Payable $763M $724M $952M $931M $880M
Accrued Expenses $6.9B $6.2B $6.2B $6.3B $7.1B
Current Portion Of Long-Term Debt $1B $3B $1.5B $2.4B $2.6B
Current Portion Of Capital Lease Obligations $235M $269M -- -- --
Other Current Liabilities -- $1.2B $2.2B $2.4B $1.9B
Total Current Liabilities $9.9B $12.5B $12.1B $13.2B $13.5B
 
Long-Term Debt $81.7B $88.6B $96.1B $95.8B $93.2B
Capital Leases -- -- -- -- --
Total Liabilities $113.9B $124.3B $132B $132.5B $130.3B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity $23.8B $14.1B $9.1B $11.1B $15.6B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.5B $4.1B $3.4B $3.6B $4.1B
Total Equity $30.3B $18.2B $12.5B $14.7B $19.7B
 
Total Liabilities and Equity $144.2B $142.5B $144.5B $147.2B $150B
Cash and Short Terms $1B $601M $645M $709M $459M
Total Debt $82.8B $91.6B $97.6B $98.2B $95.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1B $601M $645M $709M $459M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.5B $2.6B $2.9B $3B $3.1B
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $369M $386M $451M $458M $677M
Total Current Assets $3.9B $3.6B $4B $4.1B $4.2B
 
Property Plant And Equipment $34.4B $34.3B $36B $39.5B $42.9B
Long-Term Investments -- -- -- -- --
Goodwill $29.6B $29.6B $29.6B $29.7B $29.7B
Other Intangibles $72.9B $71.4B $70.1B $69.1B $68.4B
Other Long-Term Assets $3.4B $3.6B $4.8B $4.7B $4.8B
Total Assets $144.2B $142.5B $144.5B $147.2B $150B
 
Accounts Payable $763M $724M $952M $931M $880M
Accrued Expenses $6.9B $6.2B $6.2B $6.3B $7.1B
Current Portion Of Long-Term Debt $1B $3B $1.5B $2.4B $2.6B
Current Portion Of Capital Lease Obligations $235M $269M -- -- --
Other Current Liabilities -- $1.2B $2.2B $2.4B $1.9B
Total Current Liabilities $9.9B $12.5B $12.1B $13.2B $13.5B
 
Long-Term Debt $81.7B $88.6B $96.1B $95.8B $93.2B
Capital Leases -- -- -- -- --
Total Liabilities $113.9B $124.3B $132B $132.5B $130.3B
 
Common Stock -- -- -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $6.5B $4.1B $3.4B $3.6B $4.1B
Total Equity $30.3B $18.2B $12.5B $14.7B $19.7B
 
Total Liabilities and Equity $144.2B $142.5B $144.5B $147.2B $150B
Cash and Short Terms $1B $601M $645M $709M $459M
Total Debt $82.8B $91.6B $97.6B $98.2B $95.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.7B $5.3B $5.8B $5.3B $5.9B
Depreciation & Amoritzation $9.7B $9.3B $8.9B $8.7B $8.7B
Stock-Based Compensation $351M $430M $470M $692M $651M
Change in Accounts Receivable -$67M -$35M -$342M -$44M -$129M
Change in Inventories -- -- -- -- --
Cash From Operations $14.6B $16.2B $14.9B $14.4B $14.4B
 
Capital Expenditures $8B $7.6B $9.4B $11.1B $11.3B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.2B -$7.8B -$9.1B -$11.1B -$10.7B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $15.8B $21B $25.6B $22.1B $27B
Long-Term Debt Repaid -$12.1B -$12.1B -$19.3B -$21.9B -$29.7B
Repurchase of Common Stock -$11.2B -$15.4B -$10.3B -$3.2B -$1.2B
Other Financing Activities -$1.6B -$2.3B -$1.8B -$173M -$105M
Cash From Financing -$9B -$8.9B -$5.8B -$3.2B -$4B
 
Beginning Cash (CF) $3.5B $1B $601M $645M $709M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.5B -$400M $44M $64M -$203M
Ending Cash (CF) $1B $601M $645M $709M $506M
 
Levered Free Cash Flow $6.6B $8.7B $5.5B $3.3B $3.2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.4B $1.8B $1.4B $1.2B $1.7B
Depreciation & Amoritzation $2.4B $2.3B $2.2B $2.2B $2.2B
Stock-Based Compensation $88M $98M $110M $152M $138M
Change in Accounts Receivable -$142M $71M -$80M -$33M -$30M
Change in Inventories -- -- -- -- --
Cash From Operations $4.1B $4.2B $3.8B $3.9B $3.5B
 
Capital Expenditures $2.5B $1.9B $3.2B $2.9B $3.1B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.6B -$2B -$2.8B -$2.6B -$2.6B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $5.3B $5.7B $4.1B $7.5B $8.6B
Long-Term Debt Repaid -$2.4B -$2.5B -$3.7B -$7.6B -$9.8B
Repurchase of Common Stock -$4.3B -$4.6B -$1B -$1.2B -$114M
Other Financing Activities -$488M -$721M -$285M $202M $168M
Cash From Financing -$1.9B -$2.1B -$854M -$1.1B -$1.1B
 
Beginning Cash (CF) $1.3B $466M $480M $571M $750M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$285M $135M $165M $138M -$244M
Ending Cash (CF) $1B $601M $645M $709M $506M
 
Levered Free Cash Flow $1.6B $2.3B $583M $999M $398M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.7B $5.3B $5.8B $5.3B $5.9B
Depreciation & Amoritzation $9.7B $9.3B $8.9B $8.7B $8.7B
Stock-Based Compensation $351M $430M $470M $692M $651M
Change in Accounts Receivable -$67M -$35M -$342M -$44M -$129M
Change in Inventories -- -- -- -- --
Cash From Operations $14.6B $16.2B $14.9B $14.4B $14.4B
 
Capital Expenditures $8B $7.6B $9.4B $11.1B $11.3B
Cash Acquisitions -- -- -- -- --
Cash From Investing -$8.2B -$7.8B -$9.1B -$11.1B -$10.7B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $15.8B $21B $25.6B $22.1B $27B
Long-Term Debt Repaid -$12.1B -$12.1B -$19.3B -$21.9B -$29.7B
Repurchase of Common Stock -$11.2B -$15.4B -$10.3B -$3.2B -$1.2B
Other Financing Activities -$1.6B -$2.3B -$1.8B -$173M -$105M
Cash From Financing -$9B -$8.9B -$5.8B -$3.2B -$4B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.5B -$400M $44M $64M -$203M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $6.6B $8.7B $5.5B $3.3B $3.2B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $5.3B $5.8B $5.3B $5.9B --
Depreciation & Amoritzation $9.3B $8.9B $8.7B $8.7B --
Stock-Based Compensation $430M $470M $692M $651M --
Change in Accounts Receivable -$35M -$342M -$44M -$129M --
Change in Inventories -- -- -- -- --
Cash From Operations $16.2B $14.9B $14.4B $14.4B --
 
Capital Expenditures $7.6B $9.4B $11.1B $11.3B --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$7.8B -$9.1B -$11.1B -$10.7B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $21B $25.6B $22.1B $27B --
Long-Term Debt Repaid -$12.1B -$19.3B -$21.9B -$29.7B --
Repurchase of Common Stock -$15.4B -$10.3B -$3.2B -$1.2B --
Other Financing Activities -$2.3B -$1.8B -$173M -$105M --
Cash From Financing -$8.9B -$5.8B -$3.2B -$4B --
 
Beginning Cash (CF) $4B $4B $2.2B $2.8B --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$400M $44M $64M -$203M --
Ending Cash (CF) $3.6B $4B $2.3B $2.6B --
 
Levered Free Cash Flow $8.7B $5.5B $3.3B $3.2B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Roblox Stock a Buy, Sell or Hold?
Is Roblox Stock a Buy, Sell or Hold?

Gaming company Roblox (NYSE:RBLX) operates a massive platform that allows…

Is Shopify a Millionaire Maker?
Is Shopify a Millionaire Maker?

Shopify (NYSE:SHOP) is an eCommerce platform, business services provider and…

Is Alphabet Stock No Longer a Good Bet?
Is Alphabet Stock No Longer a Good Bet?

Alphabet tripled its price per share over the past 5…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
82
EXOD alert for Mar 21

Exodus Movement [EXOD] is up 17.89% over the past day.

Buy
69
SIG alert for Mar 21

Signet Jewelers [SIG] is down 0.64% over the past day.

Sell
43
HQY alert for Mar 21

HealthEquity [HQY] is up 0.28% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock